CashFlowRE
Sign in Sign up
6470 Main St
C- Composite 50.63
Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +16.3/30.0
  • ARV discount +10.9/15.0
  • Schools +5.6/10.0
  • DSCR +5.1/10.0
  • Rent growth +4.2/5.0
  • 1% rule +3.5/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

6470 Main St · South Centre, PA 17815
3 bd · 2.0 ba · 1,440 sqft · Other public records · 44 Days on market
Built 1900 0.32 ac lot $122/sqft · 8% below area Est $189k · 8% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

This property offers a great opportunity for a first-time buyer or anyone looking for a home they can personalize and make their own over time. Situated on a generous . 30 acre in-town lot on a quiet street, the property offers a rare combination of convenience and outdoor space while still being close to Bloomsburg amenities, schools, and major highways. The home features a solid structure with some existing updates and is comfortably livable while offering opportunity for cosmetic updates and improvements over time--providing plenty of potential to build value and customize to your style. Outside, you'll appreciate the spacious yard, paved driveway, and inviting setting with room for gard

Key facts

  • Spacious yard
  • Paved driveway
  • 0.32 acre lot

Tags

SPACIOUS YARDPAVED DRIVEWAY

Property features AI

Exterior

  • Parking: No garage; Paved off-street parking
  • Utilities: Public water
  • Home design: Single-family residence; Residential property
  • Construction: Vinyl siding and frame construction; Shingle roof; No foundation details listed; Built area above grade: 1,440
  • Exterior features: Porch; Shed(s)

Interior

  • Kitchen: Refrigerator
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Has heating
  • Interior features: Gas water heater; Refrigerator; Porch; Exterior-entry basement
  • Laundry & utility: Gas water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath other listed at $175k.

Deal economics

  • At list price, monthly cash flow is $97 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $150k (14.5% below list).
  • Recommended offer: $150k (14.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Central Columbia SD (suburban): math 58% / reading 73% proficiency, ranked #51 of 539 in PA (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Central Columbia El Sch (math 61% / reading 74%, grade B+, #192 of 1,518 statewide, top 13%, 699 students, 37% FRL); Central Columbia Ms (math 51% / reading 73%, grade B+, #32 of 512 statewide, top 7%, 612 students, 37% FRL); Central Columbia Shs (math 82%, 597 students, 27% FRL).
  • Market conditions: Rents rising fast (+6.8%/yr); 125 active listings in the ZIP; 82 units permitted in Columbia County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Columbia County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $58k; list at $175k implies a 202% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,544 (14.5% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.85%
Cap rate
6.96%
Cash-on-cash
2.38%
DSCR
1.11
GRM
9.8

CMA / ARV

ARV (median comp)
$189,263
List price
$175,000
Delta
-7.54%
Verdict
FAIR
Comps
18 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 6.8% rent growth · sell at horizon

5-year hold
IRR
-8.8%
Equity multiple
0.67×
Total profit
$-16,288
Equity at exit
$26,093
10-year hold
IRR
4.8%
Equity multiple
1.41×
Total profit
$19,908
Equity at exit
$15,131

Cash invested: $49,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Pennsylvania
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

ZIP-level market 17815

Home prices YoY
-33.0%
Rents YoY
6.8%
Active inventory
125
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,495 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$94 /mo · $1,123/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$97

Break-even live

Break-even rent $1,372
Max offer price $175,000
Occupancy floor 88%

Sensitivity live

Price -10% $196 -5% $147 +0% $97 +5% $48 +10% $-2
Rent -10% $-21 -5% $38 +0% $97 +5% $156 +10% $215
Rate -1.0pp $185 -0.5pp $142 base $97 +0.5pp $52 +1.0pp $6

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$43,750
Closing costs
$5,250
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 19 events

  1. 2026-06-22
    days on market $175,000 Active 44 DOM
  2. 2026-06-19
    days on market $175,000 Active 41 DOM
  3. 2026-06-18
    days on market $175,000 Active 40 DOM
  4. 2026-06-17
    days on market $175,000 Active 39 DOM
  5. 2026-06-16
    days on market $175,000 Active 38 DOM
  6. 2026-06-15
    days on market $175,000 Active 37 DOM
  7. 2026-06-14
    days on market $175,000 Active 35 DOM
  8. 2026-06-12
    days on market $175,000 Active 34 DOM
  9. 2026-06-09
    pricedays on market $175,000 Active 31 DOM
  10. 2026-06-08
    days on market $182,500 Active 30 DOM
  11. 2026-06-07
    days on market $182,500 Active 29 DOM
  12. 2026-06-03
    days on market $182,500 Active 25 DOM
  13. 2026-06-02
    days on market $182,500 Active 24 DOM
  14. 2026-06-01
    days on market $182,500 Active 23 DOM
  15. 2026-05-31
    days on market $182,500 Active 22 DOM
  16. 2026-05-30
    days on market $182,500 Active 21 DOM
  17. 2026-05-09
    listed $182,500 Active 1185-char remark
  18. 2026-05-07
    listed $182,500 Active
  19. 2004-09-13
    soldstatus $58,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$1,123 · $94/mo
Projected year-2 tax
$1,944 · $162/mo
Expected delta
+$821/yr (+$68/mo · 73.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,945
− Mortgage interest
−$9,803
− Property taxes
−$1,123
− Insurance
−$875
− Repairs & maintenance
−$1,436
− Management
−$1,436
− Depreciation
−$5,091
Taxable loss
−$1,818
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$436
After-tax cash flow
$1,602/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Central Columbia SD
NCES district ID
4205370
Math proficiency
58% ▼ -7.00%
Reading proficiency
73% ▼ -4.00%
Median HH income
$54,278
Composite
55.99/100
National rank
#1195
State rank
#51 of 539 in PA

Livability — South Centre

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Lime Ridge, PA
County
Columbia County · 29,790 people
Metro
Bloomsburg-Berwick, PA
Population (ZIP)
29,790
Household income
$67,510
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
801.0

Population outlook (Columbia County) Hauer SSP2

Today (2025)
65,170 people
By 2030
64,054 · -1.7%
By 2040
61,131 · -6.2%
By 2050
57,526 · -11.7%
By 2075
50,259 · -22.9%
By 2100
44,756 · -31.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 5% Two or more races 4% Black 2% Asian 2%
Common ancestry
Romanian 5% Iranian 2% Polish 2%
Foreign-born
3% · Canada, China
Languages at home
97% English-only · Spanish 1% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Columbia

2024 margin
Solid R (+31.0) · D 34.0% · R 65.0%
2008→2024 swing
-26.6pp toward R · 2008: -4.5pp · 2024: -31.0pp
All cycles
2024: R+31.0 2020: R+30.7 2016: R+32.8 2012: R+12.4 2008: R+4.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.98%
Current HPI
220.8076
Rent YoY
▲ 6.80%
Metro
Bloomsburg-Berwick, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+201.7% since first listed
4 events — show timeline
  • 2026-06-09 Price Changed $175,000 CSVBR
  • 2026-05-09 Listed $182,500 CSVBR
  • 2026-05-07 Listed $182,500 CSVBR
  • 2004-09-13 Sold (Public Records) $58,000 Public Records

Property tax history

+3.0%/yr

Latest (2026): $1,123 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…